India's opal & crystal glassware pioneer (1987), making tableware sold as La Opala, Diva & Solitaire.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| Reserves | 523 | 644 | 718 | 753 | 829 | 802 | 780 | 798 |
| Borrowings | 5 | 2 | 15 | 13 | 9 | 11 | 8 | 9 |
| Other Liabilities | 61 | 74 | 91 | 109 | 66 | 66 | 70 | 65 |
| Total Liabilities | 611 | 742 | 846 | 897 | 927 | 901 | 880 | 895 |
| AssetsFixed Assets | 122 | 114 | 119 | 217 | 197 | 187 | 181 | 169 |
| CWIP | 25 | 81 | 108 | 0 | 6 | 6 | 0 | 2 |
| Investments | 340 | 461 | 535 | 554 | 588 | 599 | 566 | 593 |
| Other Assets | 124 | 86 | 84 | 126 | 137 | 110 | 133 | 131 |
| Total Assets | 611 | 742 | 846 | 897 | 927 | 901 | 880 | 895 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 51 | 73 | 83 | 99 | 109 | 68 | 112 | 68 |
| Cash from Investing | -32 | -45 | -79 | -75 | -69 | -25 | 3 | 23 |
| Cash from Financing | -18 | -29 | -4 | -24 | -40 | -43 | -115 | -90 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 34 | 40 | 39 | 58 | 87 | 60 | 103 | 69 |
| FCF Margin | — | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (29.5×) and current (22.1×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At -9.2% growth and a 22× exit, ₹183 only delivers your return if you pay ₹44. The price is currently baking in 18% growth.
EPS grows -9.2%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -9.2% | 7.55 |
| FY28 | -9.2% | 6.85 |
| FY29 | -9.2% | 6.22 |
| FY30 | -9.2% | 5.65 |
| FY31 | -9.2% | 5.13 |
| FY32 | -1.6% ·fade | 5.05 |
| FY33 | 6.0% ·fade | 5.35 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.